World227_JZ_Task03
Investment Banking Quantitative CalculationPrompt
The Private Equity Sponsor wants to extract cash via a "Dividend Recapitalization" at the end of 2027. Using the MFC model, you must size the Maximum Special Dividend the company can pay while remaining compliant with a strict Debt Service Coverage Ratio (DSCR) covenant. Report the 2027 CFADS, Max Total Debt, and the Net Special Dividend ($000s). Reply back here with the numbers. Scenarios: 1. Timing: The dividend recap transaction closes at the end of Fiscal Year 2027. Use 2027 forecast data...
Files
No task input snapshot for this task (`task_input_files` is null).
Gold Response
FY2027E CFADS is $534,783,000. Max Total Debt is $5,093,169,000. Net Special Dividend is $1,949,024,000.
Rubric (3 criteria)
3 criteria
Traces (7)
completed gemini-3-flash-preview
gemini-3-flash-preview / task_fc96166d8f374e4eb8d4d15784904b8e
42.2s 113.7k tokens 11 steps
completed gemini-3-pro-preview
gemini-3-pro-preview / task_fc96166d8f374e4eb8d4d15784904b8e
2m 35s 113.3k tokens 10 steps
completed claude-opus-4-6
claude-opus-4-6 / task_fc96166d8f374e4eb8d4d15784904b8e
2m 51s 364.8k tokens 15 steps
completed claude-opus-4-5-20251101
claude-opus-4-5 / task_fc96166d8f374e4eb8d4d15784904b8e
1m 47s 467.6k tokens 15 steps
completed opencode-minimax-m2.5-free
opencode-minimax-m2.5-free / task_fc96166d8f374e4eb8d4d15784904b8e
3m 52s 0 tokens 24 steps
completed opencode-kimi-k2.5-free
opencode-kimi-k2.5-free / task_fc96166d8f374e4eb8d4d15784904b8e
1134m 15s 0 tokens 35 steps
completed modal-zai-org-GLM-5-FP8
modal-zai-org-GLM-5-FP8 / task_fc96166d8f374e4eb8d4d15784904b8e
5m 55s 0 tokens 13 steps
Input Analysis
- Prompt
- 221 words - 1,362 chars
- ~287 tokens
- Structure
- 31 sentences - 0 questions
- Ref. Files
- 1 files
- 1 pdf
Output Analysis
- Output Type
- Message In Console
- Response
- text - 14 words - 4 lines
- ~18 tokens
- Prompt Tokens
- 288
- Gold Tokens
- 19
- Total Tokens
- 335
- Rubric
- 3 criteria